[STAR] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.48%
YoY- 75.28%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,022,423 1,074,809 1,057,653 1,084,679 830,127 839,691 751,415 5.26%
PBT 232,394 223,233 263,685 250,183 152,905 249,118 203,176 2.26%
Tax -55,660 -58,611 -68,019 -62,826 -48,052 -64,378 -43,023 4.38%
NP 176,734 164,622 195,666 187,357 104,853 184,740 160,153 1.65%
-
NP to SH 186,027 167,837 192,556 181,495 103,546 184,716 160,449 2.49%
-
Tax Rate 23.95% 26.26% 25.80% 25.11% 31.43% 25.84% 21.18% -
Total Cost 845,689 910,187 861,987 897,322 725,274 654,951 591,262 6.14%
-
Net Worth 1,120,911 1,078,352 1,041,552 1,270,567 1,218,441 1,248,697 1,181,635 -0.87%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 110,707 132,932 132,941 155,072 155,289 155,100 151,361 -5.07%
Div Payout % 59.51% 79.20% 69.04% 85.44% 149.97% 83.97% 94.34% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,120,911 1,078,352 1,041,552 1,270,567 1,218,441 1,248,697 1,181,635 -0.87%
NOSH 737,441 738,597 738,689 738,702 738,449 738,873 738,522 -0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.29% 15.32% 18.50% 17.27% 12.63% 22.00% 21.31% -
ROE 16.60% 15.56% 18.49% 14.28% 8.50% 14.79% 13.58% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 138.64 145.52 143.18 146.84 112.41 113.64 101.75 5.28%
EPS 25.23 22.72 26.07 24.57 14.02 25.00 21.73 2.51%
DPS 15.00 18.00 18.00 21.00 21.00 21.00 20.50 -5.06%
NAPS 1.52 1.46 1.41 1.72 1.65 1.69 1.60 -0.85%
Adjusted Per Share Value based on latest NOSH - 738,702
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 138.43 145.53 143.20 146.86 112.40 113.69 101.74 5.26%
EPS 25.19 22.72 26.07 24.57 14.02 25.01 21.72 2.49%
DPS 14.99 18.00 18.00 21.00 21.03 21.00 20.49 -5.07%
NAPS 1.5177 1.4601 1.4102 1.7203 1.6497 1.6907 1.5999 -0.87%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.78 3.18 3.40 3.45 3.10 3.50 3.46 -
P/RPS 2.01 2.19 2.37 2.35 2.76 3.08 3.40 -8.38%
P/EPS 11.02 13.99 13.04 14.04 22.11 14.00 15.93 -5.95%
EY 9.07 7.15 7.67 7.12 4.52 7.14 6.28 6.31%
DY 5.40 5.66 5.29 6.09 6.77 6.00 5.92 -1.51%
P/NAPS 1.83 2.18 2.41 2.01 1.88 2.07 2.16 -2.72%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 14/08/13 16/08/12 18/08/11 17/08/10 30/07/09 30/07/08 26/07/07 -
Price 2.76 3.18 3.35 3.56 3.24 3.32 3.48 -
P/RPS 1.99 2.19 2.34 2.42 2.88 2.92 3.42 -8.62%
P/EPS 10.94 13.99 12.85 14.49 23.11 13.28 16.02 -6.15%
EY 9.14 7.15 7.78 6.90 4.33 7.53 6.24 6.56%
DY 5.43 5.66 5.37 5.90 6.48 6.33 5.89 -1.34%
P/NAPS 1.82 2.18 2.38 2.07 1.96 1.96 2.18 -2.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment